Why we don't show a single “fair value” for SCOR
Even the conservative scenario ($12.10) sits far above today's price — trailing cash flows may be cyclically elevated. Off today's cash-flow base, no plausible growth rate bridges to the current price — the market is valuing normalized future cash flows, not the depressed base. The model scenarios below are shown for reference only.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 10.7% | $12.10 |
| Base case | 2.0%/yr | 9.7% | $14.86 |
| Optimistic | 5.0%/yr | 8.7% | $19.88 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $95.13 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$4.23
Market-Implied Growth
N/A
Base-Case Model Value
$14.86
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for SCOR (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $17.2M · 0.02B shares · net debt $15.7M
Estimated Fair Value
$14.86
+251.2% vs $4.23
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 2.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $4.23; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 7.7% | $18.02 | $19.36 | $20.95 | $22.88 | $25.26 |
| 8.7% | $15.37 | $16.31 | $17.41 | $18.70 | $20.24 |
| 9.7% | $13.36 | $14.06 | $14.86 | $15.77 | $16.83 |
| 10.7% | $11.79 | $12.32 | $12.92 | $13.60 | $14.37 |
| 11.7% | $10.53 | $10.95 | $11.41 | $11.93 | $12.51 |
